| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 507878 | 532880 | 500013 | 532784 | 533150 | | 537582 | |
| BSE:507878 | BSE:532880 | BSE:500013 | BSE:532784 | BSE:533150 | | BSE:537582 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | -18.6% | 6.7% | -5.9% | -2.1% | 1.5% | | 31.0% | |
| 3Y CAGR | -4.5% | 50.3% | -10.9% | 13.6% | 58.3% | | 41.0% | |
| Latest Twelve Months | 49.4% | 13.7% | 1.7% | 0.5% | 29.8% | | -5.5% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -80.4% | -25.4% | -18.6% | 19.0% | -5.5% | | -63.3% | |
| Prior Fiscal Year | -8.4% | -46.1% | -65.9% | 9.3% | 10.2% | | -25.1% | |
| Latest Fiscal Year | -161.8% | -24.3% | -6.6% | 6.5% | -4.7% | | 12.7% | |
| Latest Twelve Months | -414.4% | -43.8% | -25.2% | 5.0% | 0.5% | | 24.1% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 15.77x | 0.98x | 0.73x | 3.67x | 17.15x | | 1.26x | |
| EV / LTM EBIT | -3.8x | -2.2x | -2.9x | 73.5x | 3677.2x | | 5.2x | |
| Price / LTM Sales | 3.66x | 0.90x | 0.10x | 3.60x | 15.28x | | 1.46x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.73x | 3.67x | 17.15x | | | | | |
| Historical EV / LTM Revenue | -12.96x | -3.19x | 0.06x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 1.65x | 1.74x | 1.82x | | | | | |
| (x) LTM Revenue | 35 | 35 | 35 | | | | | |
| (=) Implied Enterprise Value | 58 | 61 | 64 | | | | | |
| (-) Non-shareholder Claims * | 7 | 7 | 7 | | | | | |
| (=) Equity Value | 65 | 68 | 71 | | | | | |
| (/) Shares Outstanding | 24.4 | 24.4 | 24.4 | | | | | |
| Implied Value Range | 2.67 | 2.80 | 2.92 | | | | | |
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 2.67 | 2.80 | 2.92 | | 2.24 | | | |
| Upside / (Downside) | 19.2% | 24.8% | 30.4% | | | | | |